How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $45,480 |
| Monthly savings required | $360 |
How much will it cost to send your child to University of Phoenix Bay Area Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $181,918.69 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $360.01 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.
| Current Annual Cost | $17,538.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| Current Savings | $0.00 |
| After Tax Return on Savings | 7% |
| Years of enrollment | 4 |
Discover how much will you need to start saving now to afford University of Phoenix Bay Area Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $360.01 | $0.00 | $0.00 | $360.01 |
| 2 | $360.01 | $360.01 | $0.00 | $2.04 | $722.06 |
| 3 | $722.06 | $360.01 | $0.00 | $4.08 | $1,086.15 |
| 4 | $1,086.15 | $360.01 | $0.00 | $6.14 | $1,452.30 |
| 5 | $1,452.30 | $360.01 | $0.00 | $8.21 | $1,820.52 |
| 6 | $1,820.52 | $360.01 | $0.00 | $10.29 | $2,190.82 |
| 7 | $2,190.82 | $360.01 | $0.00 | $12.39 | $2,563.22 |
| 8 | $2,563.22 | $360.01 | $0.00 | $14.49 | $2,937.72 |
| 9 | $2,937.72 | $360.01 | $0.00 | $16.61 | $3,314.34 |
| 10 | $3,314.34 | $360.01 | $0.00 | $18.74 | $3,693.09 |
| 11 | $3,693.09 | $360.01 | $0.00 | $20.88 | $4,073.98 |
| 12 | $4,073.98 | $360.01 | $0.00 | $23.03 | $4,457.02 |
| 13 | $4,457.02 | $360.01 | $0.00 | $25.20 | $4,842.23 |
| 14 | $4,842.23 | $360.01 | $0.00 | $27.38 | $5,229.62 |
| 15 | $5,229.62 | $360.01 | $0.00 | $29.57 | $5,619.20 |
| 16 | $5,619.20 | $360.01 | $0.00 | $31.77 | $6,010.98 |
| 17 | $6,010.98 | $360.01 | $0.00 | $33.99 | $6,404.98 |
| 18 | $6,404.98 | $360.01 | $0.00 | $36.21 | $6,801.20 |
| 19 | $6,801.20 | $360.01 | $0.00 | $38.45 | $7,199.66 |
| 20 | $7,199.66 | $360.01 | $0.00 | $40.71 | $7,600.38 |
| 21 | $7,600.38 | $360.01 | $0.00 | $42.97 | $8,003.36 |
| 22 | $8,003.36 | $360.01 | $0.00 | $45.25 | $8,408.62 |
| 23 | $8,408.62 | $360.01 | $0.00 | $47.54 | $8,816.17 |
| 24 | $8,816.17 | $360.01 | $0.00 | $49.85 | $9,226.03 |
| 25 | $9,226.03 | $360.01 | $0.00 | $52.17 | $9,638.21 |
| 26 | $9,638.21 | $360.01 | $0.00 | $54.50 | $10,052.72 |
| 27 | $10,052.72 | $360.01 | $0.00 | $56.84 | $10,469.57 |
| 28 | $10,469.57 | $360.01 | $0.00 | $59.20 | $10,888.78 |
| 29 | $10,888.78 | $360.01 | $0.00 | $61.57 | $11,310.36 |
| 30 | $11,310.36 | $360.01 | $0.00 | $63.95 | $11,734.32 |
| 31 | $11,734.32 | $360.01 | $0.00 | $66.35 | $12,160.68 |
| 32 | $12,160.68 | $360.01 | $0.00 | $68.76 | $12,589.45 |
| 33 | $12,589.45 | $360.01 | $0.00 | $71.18 | $13,020.64 |
| 34 | $13,020.64 | $360.01 | $0.00 | $73.62 | $13,454.27 |
| 35 | $13,454.27 | $360.01 | $0.00 | $76.07 | $13,890.35 |
| 36 | $13,890.35 | $360.01 | $0.00 | $78.54 | $14,328.90 |
| 37 | $14,328.90 | $360.01 | $0.00 | $81.02 | $14,769.93 |
| 38 | $14,769.93 | $360.01 | $0.00 | $83.51 | $15,213.45 |
| 39 | $15,213.45 | $360.01 | $0.00 | $86.02 | $15,659.48 |
| 40 | $15,659.48 | $360.01 | $0.00 | $88.54 | $16,108.03 |
| 41 | $16,108.03 | $360.01 | $0.00 | $91.08 | $16,559.12 |
| 42 | $16,559.12 | $360.01 | $0.00 | $93.63 | $17,012.76 |
| 43 | $17,012.76 | $360.01 | $0.00 | $96.19 | $17,468.96 |
| 44 | $17,468.96 | $360.01 | $0.00 | $98.77 | $17,927.74 |
| 45 | $17,927.74 | $360.01 | $0.00 | $101.37 | $18,389.12 |
| 46 | $18,389.12 | $360.01 | $0.00 | $103.97 | $18,853.10 |
| 47 | $18,853.10 | $360.01 | $0.00 | $106.60 | $19,319.71 |
| 48 | $19,319.71 | $360.01 | $0.00 | $109.24 | $19,788.96 |
| 49 | $19,788.96 | $360.01 | $0.00 | $111.89 | $20,260.86 |
| 50 | $20,260.86 | $360.01 | $0.00 | $114.56 | $20,735.43 |
| 51 | $20,735.43 | $360.01 | $0.00 | $117.24 | $21,212.68 |
| 52 | $21,212.68 | $360.01 | $0.00 | $119.94 | $21,692.63 |
| 53 | $21,692.63 | $360.01 | $0.00 | $122.65 | $22,175.29 |
| 54 | $22,175.29 | $360.01 | $0.00 | $125.38 | $22,660.68 |
| 55 | $22,660.68 | $360.01 | $0.00 | $128.13 | $23,148.82 |
| 56 | $23,148.82 | $360.01 | $0.00 | $130.89 | $23,639.72 |
| 57 | $23,639.72 | $360.01 | $0.00 | $133.66 | $24,133.39 |
| 58 | $24,133.39 | $360.01 | $0.00 | $136.45 | $24,629.85 |
| 59 | $24,629.85 | $360.01 | $0.00 | $139.26 | $25,129.12 |
| 60 | $25,129.12 | $360.01 | $0.00 | $142.08 | $25,631.21 |
| 61 | $25,631.21 | $360.01 | $0.00 | $144.92 | $26,136.14 |
| 62 | $26,136.14 | $360.01 | $0.00 | $147.78 | $26,643.93 |
| 63 | $26,643.93 | $360.01 | $0.00 | $150.65 | $27,154.59 |
| 64 | $27,154.59 | $360.01 | $0.00 | $153.54 | $27,668.14 |
| 65 | $27,668.14 | $360.01 | $0.00 | $156.44 | $28,184.59 |
| 66 | $28,184.59 | $360.01 | $0.00 | $159.36 | $28,703.96 |
| 67 | $28,703.96 | $360.01 | $0.00 | $162.30 | $29,226.27 |
| 68 | $29,226.27 | $360.01 | $0.00 | $165.25 | $29,751.53 |
| 69 | $29,751.53 | $360.01 | $0.00 | $168.22 | $30,279.76 |
| 70 | $30,279.76 | $360.01 | $0.00 | $171.21 | $30,810.98 |
| 71 | $30,810.98 | $360.01 | $0.00 | $174.21 | $31,345.20 |
| 72 | $31,345.20 | $360.01 | $0.00 | $177.23 | $31,882.44 |
| 73 | $31,882.44 | $360.01 | $0.00 | $180.27 | $32,422.72 |
| 74 | $32,422.72 | $360.01 | $0.00 | $183.32 | $32,966.05 |
| 75 | $32,966.05 | $360.01 | $0.00 | $186.39 | $33,512.45 |
| 76 | $33,512.45 | $360.01 | $0.00 | $189.48 | $34,061.94 |
| 77 | $34,061.94 | $360.01 | $0.00 | $192.59 | $34,614.54 |
| 78 | $34,614.54 | $360.01 | $0.00 | $195.72 | $35,170.27 |
| 79 | $35,170.27 | $360.01 | $0.00 | $198.86 | $35,729.14 |
| 80 | $35,729.14 | $360.01 | $0.00 | $202.02 | $36,291.17 |
| 81 | $36,291.17 | $360.01 | $0.00 | $205.20 | $36,856.38 |
| 82 | $36,856.38 | $360.01 | $0.00 | $208.39 | $37,424.78 |
| 83 | $37,424.78 | $360.01 | $0.00 | $211.61 | $37,996.40 |
| 84 | $37,996.40 | $360.01 | $0.00 | $214.84 | $38,571.25 |
| 85 | $38,571.25 | $360.01 | $0.00 | $218.09 | $39,149.35 |
| 86 | $39,149.35 | $360.01 | $0.00 | $221.36 | $39,730.72 |
| 87 | $39,730.72 | $360.01 | $0.00 | $224.64 | $40,315.37 |
| 88 | $40,315.37 | $360.01 | $0.00 | $227.95 | $40,903.33 |
| 89 | $40,903.33 | $360.01 | $0.00 | $231.27 | $41,494.61 |
| 90 | $41,494.61 | $360.01 | $0.00 | $234.62 | $42,089.24 |
| 91 | $42,089.24 | $360.01 | $0.00 | $237.98 | $42,687.23 |
| 92 | $42,687.23 | $360.01 | $0.00 | $241.36 | $43,288.60 |
| 93 | $43,288.60 | $360.01 | $0.00 | $244.76 | $43,893.37 |
| 94 | $43,893.37 | $360.01 | $0.00 | $248.18 | $44,501.56 |
| 95 | $44,501.56 | $360.01 | $0.00 | $251.62 | $45,113.19 |
| 96 | $45,113.19 | $360.01 | $0.00 | $255.08 | $45,728.28 |
| 97 | $45,728.28 | $360.01 | $0.00 | $258.55 | $46,346.84 |
| 98 | $46,346.84 | $360.01 | $0.00 | $262.05 | $46,968.90 |
| 99 | $46,968.90 | $360.01 | $0.00 | $265.57 | $47,594.48 |
| 100 | $47,594.48 | $360.01 | $0.00 | $269.11 | $48,223.60 |
| 101 | $48,223.60 | $360.01 | $0.00 | $272.66 | $48,856.27 |
| 102 | $48,856.27 | $360.01 | $0.00 | $276.24 | $49,492.52 |
| 103 | $49,492.52 | $360.01 | $0.00 | $279.84 | $50,132.37 |
| 104 | $50,132.37 | $360.01 | $0.00 | $283.46 | $50,775.84 |
| 105 | $50,775.84 | $360.01 | $0.00 | $287.09 | $51,422.94 |
| 106 | $51,422.94 | $360.01 | $0.00 | $290.75 | $52,073.70 |
| 107 | $52,073.70 | $360.01 | $0.00 | $294.43 | $52,728.14 |
| 108 | $52,728.14 | $360.01 | $0.00 | $298.13 | $53,386.28 |
| 109 | $53,386.28 | $360.01 | $0.00 | $301.85 | $54,048.14 |
| 110 | $54,048.14 | $360.01 | $0.00 | $305.60 | $54,713.75 |
| 111 | $54,713.75 | $360.01 | $0.00 | $309.36 | $55,383.12 |
| 112 | $55,383.12 | $360.01 | $0.00 | $313.14 | $56,056.27 |
| 113 | $56,056.27 | $360.01 | $0.00 | $316.95 | $56,733.23 |
| 114 | $56,733.23 | $360.01 | $0.00 | $320.78 | $57,414.02 |
| 115 | $57,414.02 | $360.01 | $0.00 | $324.63 | $58,098.66 |
| 116 | $58,098.66 | $360.01 | $0.00 | $328.50 | $58,787.17 |
| 117 | $58,787.17 | $360.01 | $0.00 | $332.39 | $59,479.57 |
| 118 | $59,479.57 | $360.01 | $0.00 | $336.31 | $60,175.89 |
| 119 | $60,175.89 | $360.01 | $0.00 | $340.24 | $60,876.14 |
| 120 | $60,876.14 | $360.01 | $0.00 | $344.20 | $61,580.35 |
| 121 | $61,580.35 | $360.01 | $0.00 | $348.18 | $62,288.54 |
| 122 | $62,288.54 | $360.01 | $0.00 | $352.19 | $63,000.74 |
| 123 | $63,000.74 | $360.01 | $0.00 | $356.22 | $63,716.97 |
| 124 | $63,716.97 | $360.01 | $0.00 | $360.27 | $64,437.25 |
| 125 | $64,437.25 | $360.01 | $0.00 | $364.34 | $65,161.60 |
| 126 | $65,161.60 | $360.01 | $0.00 | $368.43 | $65,890.04 |
| 127 | $65,890.04 | $360.01 | $0.00 | $372.55 | $66,622.60 |
| 128 | $66,622.60 | $360.01 | $0.00 | $376.69 | $67,359.30 |
| 129 | $67,359.30 | $360.01 | $0.00 | $380.86 | $68,100.17 |
| 130 | $68,100.17 | $360.01 | $0.00 | $385.05 | $68,845.23 |
| 131 | $68,845.23 | $360.01 | $0.00 | $389.26 | $69,594.50 |
| 132 | $69,594.50 | $360.01 | $0.00 | $393.50 | $70,348.01 |
| 133 | $70,348.01 | $360.01 | $0.00 | $397.76 | $71,105.78 |
| 134 | $71,105.78 | $360.01 | $0.00 | $402.04 | $71,867.83 |
| 135 | $71,867.83 | $360.01 | $0.00 | $406.35 | $72,634.19 |
| 136 | $72,634.19 | $360.01 | $0.00 | $410.68 | $73,404.88 |
| 137 | $73,404.88 | $360.01 | $0.00 | $415.04 | $74,179.93 |
| 138 | $74,179.93 | $360.01 | $0.00 | $419.42 | $74,959.36 |
| 139 | $74,959.36 | $360.01 | $0.00 | $423.83 | $75,743.20 |
| 140 | $75,743.20 | $360.01 | $0.00 | $428.26 | $76,531.47 |
| 141 | $76,531.47 | $360.01 | $0.00 | $432.72 | $77,324.20 |
| 142 | $77,324.20 | $360.01 | $0.00 | $437.20 | $78,121.41 |
| 143 | $78,121.41 | $360.01 | $0.00 | $441.71 | $78,923.13 |
| 144 | $78,923.13 | $360.01 | $0.00 | $446.24 | $79,729.38 |
| 145 | $79,729.38 | $360.01 | $0.00 | $450.80 | $80,540.19 |
| 146 | $80,540.19 | $360.01 | $0.00 | $455.39 | $81,355.59 |
| 147 | $81,355.59 | $360.01 | $0.00 | $460.00 | $82,175.60 |
| 148 | $82,175.60 | $360.01 | $0.00 | $464.63 | $83,000.24 |
| 149 | $83,000.24 | $360.01 | $0.00 | $469.30 | $83,829.55 |
| 150 | $83,829.55 | $360.01 | $0.00 | $473.98 | $84,663.54 |
| 151 | $84,663.54 | $360.01 | $0.00 | $478.70 | $85,502.25 |
| 152 | $85,502.25 | $360.01 | $0.00 | $483.44 | $86,345.70 |
| 153 | $86,345.70 | $360.01 | $0.00 | $488.21 | $87,193.92 |
| 154 | $87,193.92 | $360.01 | $0.00 | $493.01 | $88,046.94 |
| 155 | $88,046.94 | $360.01 | $0.00 | $497.83 | $88,904.78 |
| 156 | $88,904.78 | $360.01 | $0.00 | $502.68 | $89,767.47 |
| 157 | $89,767.47 | $360.01 | $0.00 | $507.56 | $90,635.04 |
| 158 | $90,635.04 | $360.01 | $0.00 | $512.46 | $91,507.51 |
| 159 | $91,507.51 | $360.01 | $0.00 | $517.40 | $92,384.92 |
| 160 | $92,384.92 | $360.01 | $0.00 | $522.36 | $93,267.29 |
| 161 | $93,267.29 | $360.01 | $0.00 | $527.35 | $94,154.65 |
| 162 | $94,154.65 | $360.01 | $0.00 | $532.36 | $95,047.02 |
| 163 | $95,047.02 | $360.01 | $0.00 | $537.41 | $95,944.44 |
| 164 | $95,944.44 | $360.01 | $0.00 | $542.48 | $96,846.93 |
| 165 | $96,846.93 | $360.01 | $0.00 | $547.59 | $97,754.53 |
| 166 | $97,754.53 | $360.01 | $0.00 | $552.72 | $98,667.26 |
| 167 | $98,667.26 | $360.01 | $0.00 | $557.88 | $99,585.15 |
| 168 | $99,585.15 | $360.01 | $0.00 | $563.07 | $100,508.23 |
| 169 | $100,508.23 | $360.01 | $0.00 | $568.29 | $101,436.53 |
| 170 | $101,436.53 | $360.01 | $0.00 | $573.54 | $102,370.08 |
| 171 | $102,370.08 | $360.01 | $0.00 | $578.82 | $103,308.91 |
| 172 | $103,308.91 | $360.01 | $0.00 | $584.12 | $104,253.04 |
| 173 | $104,253.04 | $360.01 | $0.00 | $589.46 | $105,202.51 |
| 174 | $105,202.51 | $360.01 | $0.00 | $594.83 | $106,157.35 |
| 175 | $106,157.35 | $360.01 | $0.00 | $600.23 | $107,117.59 |
| 176 | $107,117.59 | $360.01 | $0.00 | $605.66 | $108,083.26 |
| 177 | $108,083.26 | $360.01 | $0.00 | $611.12 | $109,054.39 |
| 178 | $109,054.39 | $360.01 | $0.00 | $616.61 | $110,031.01 |
| 179 | $110,031.01 | $360.01 | $0.00 | $622.13 | $111,013.15 |
| 180 | $111,013.15 | $360.01 | $0.00 | $627.68 | $112,000.84 |
| 181 | $112,000.84 | $360.01 | $0.00 | $633.27 | $112,994.12 |
| 182 | $112,994.12 | $360.01 | $0.00 | $638.89 | $113,993.02 |
| 183 | $113,993.02 | $360.01 | $0.00 | $644.53 | $114,997.56 |
| 184 | $114,997.56 | $360.01 | $0.00 | $650.21 | $116,007.78 |
| 185 | $116,007.78 | $360.01 | $0.00 | $655.92 | $117,023.71 |
| 186 | $117,023.71 | $360.01 | $0.00 | $661.67 | $118,045.39 |
| 187 | $118,045.39 | $360.01 | $0.00 | $667.45 | $119,072.85 |
| 188 | $119,072.85 | $360.01 | $0.00 | $673.26 | $120,106.12 |
| 189 | $120,106.12 | $360.01 | $0.00 | $679.10 | $121,145.23 |
| 190 | $121,145.23 | $360.01 | $0.00 | $684.97 | $122,190.21 |
| 191 | $122,190.21 | $360.01 | $0.00 | $690.88 | $123,241.10 |
| 192 | $123,241.10 | $360.01 | $0.00 | $696.82 | $124,297.93 |
| 193 | $124,297.93 | $360.01 | $0.00 | $702.80 | $125,360.74 |
| 194 | $125,360.74 | $360.01 | $0.00 | $708.81 | $126,429.56 |
| 195 | $126,429.56 | $360.01 | $0.00 | $714.85 | $127,504.42 |
| 196 | $127,504.42 | $360.01 | $0.00 | $720.93 | $128,585.36 |
| 197 | $128,585.36 | $360.01 | $0.00 | $727.04 | $129,672.41 |
| 198 | $129,672.41 | $360.01 | $0.00 | $733.19 | $130,765.61 |
| 199 | $130,765.61 | $360.01 | $0.00 | $739.37 | $131,864.99 |
| 200 | $131,864.99 | $360.01 | $0.00 | $745.58 | $132,970.58 |
| 201 | $132,970.58 | $360.01 | $0.00 | $751.83 | $134,082.42 |
| 202 | $134,082.42 | $360.01 | $0.00 | $758.12 | $135,200.55 |
| 203 | $135,200.55 | $360.01 | $0.00 | $764.44 | $136,325.00 |
| 204 | $136,325.00 | $360.01 | $0.00 | $770.80 | $137,455.81 |
| 205 | $137,455.81 | $360.01 | $0.00 | $777.20 | $138,593.02 |
| 206 | $138,593.02 | $360.01 | $0.00 | $783.63 | $139,736.66 |
| 207 | $139,736.66 | $360.01 | $0.00 | $790.09 | $140,886.76 |
| 208 | $140,886.76 | $360.01 | $0.00 | $796.59 | $142,043.36 |
| 209 | $142,043.36 | $360.01 | $0.00 | $803.13 | $143,206.50 |
| 210 | $143,206.50 | $360.01 | $0.00 | $809.71 | $144,376.22 |
| 211 | $144,376.22 | $360.01 | $0.00 | $816.32 | $145,552.55 |
| 212 | $145,552.55 | $360.01 | $0.00 | $822.98 | $146,735.54 |
| 213 | $146,735.54 | $360.01 | $0.00 | $829.66 | $147,925.21 |
| 214 | $147,925.21 | $360.01 | $0.00 | $836.39 | $149,121.61 |
| 215 | $149,121.61 | $360.01 | $0.00 | $843.16 | $150,324.78 |
| 216 | $150,324.78 | $360.01 | $0.00 | $849.96 | $151,534.75 |
| 217 | $151,534.75 | $360.01 | $42,207.29 | $856.80 | $110,544.27 |
| 218 | $110,544.27 | $360.01 | $0.00 | $625.03 | $111,529.31 |
| 219 | $111,529.31 | $360.01 | $0.00 | $630.60 | $112,519.92 |
| 220 | $112,519.92 | $360.01 | $0.00 | $636.20 | $113,516.13 |
| 221 | $113,516.13 | $360.01 | $0.00 | $641.84 | $114,517.98 |
| 222 | $114,517.98 | $360.01 | $0.00 | $647.50 | $115,525.49 |
| 223 | $115,525.49 | $360.01 | $0.00 | $653.20 | $116,538.70 |
| 224 | $116,538.70 | $360.01 | $0.00 | $658.93 | $117,557.64 |
| 225 | $117,557.64 | $360.01 | $0.00 | $664.69 | $118,582.34 |
| 226 | $118,582.34 | $360.01 | $0.00 | $670.48 | $119,612.83 |
| 227 | $119,612.83 | $360.01 | $0.00 | $676.31 | $120,649.15 |
| 228 | $120,649.15 | $360.01 | $0.00 | $682.17 | $121,691.33 |
| 229 | $121,691.33 | $360.01 | $44,317.65 | $688.06 | $78,421.75 |
| 230 | $78,421.75 | $360.01 | $0.00 | $443.41 | $79,225.17 |
| 231 | $79,225.17 | $360.01 | $0.00 | $447.95 | $80,033.13 |
| 232 | $80,033.13 | $360.01 | $0.00 | $452.52 | $80,845.66 |
| 233 | $80,845.66 | $360.01 | $0.00 | $457.11 | $81,662.78 |
| 234 | $81,662.78 | $360.01 | $0.00 | $461.73 | $82,484.52 |
| 235 | $82,484.52 | $360.01 | $0.00 | $466.38 | $83,310.91 |
| 236 | $83,310.91 | $360.01 | $0.00 | $471.05 | $84,141.97 |
| 237 | $84,141.97 | $360.01 | $0.00 | $475.75 | $84,977.73 |
| 238 | $84,977.73 | $360.01 | $0.00 | $480.48 | $85,818.22 |
| 239 | $85,818.22 | $360.01 | $0.00 | $485.23 | $86,663.46 |
| 240 | $86,663.46 | $360.01 | $0.00 | $490.01 | $87,513.48 |
| 241 | $87,513.48 | $360.01 | $46,533.54 | $494.81 | $41,834.76 |
| 242 | $41,834.76 | $360.01 | $0.00 | $236.54 | $42,431.31 |
| 243 | $42,431.31 | $360.01 | $0.00 | $239.91 | $43,031.23 |
| 244 | $43,031.23 | $360.01 | $0.00 | $243.30 | $43,634.54 |
| 245 | $43,634.54 | $360.01 | $0.00 | $246.72 | $44,241.27 |
| 246 | $44,241.27 | $360.01 | $0.00 | $250.15 | $44,851.43 |
| 247 | $44,851.43 | $360.01 | $0.00 | $253.60 | $45,465.04 |
| 248 | $45,465.04 | $360.01 | $0.00 | $257.07 | $46,082.12 |
| 249 | $46,082.12 | $360.01 | $0.00 | $260.56 | $46,702.69 |
| 250 | $46,702.69 | $360.01 | $0.00 | $264.06 | $47,326.76 |
| 251 | $47,326.76 | $360.01 | $0.00 | $267.59 | $47,954.36 |
| 252 | $47,954.36 | $360.01 | $0.00 | $271.14 | $48,585.51 |
| 253 | $48,585.51 | $0.00 | $48,860.21 | $274.71 | $0.01 |